Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $943K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $417K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $657K |
| Staff Wages | $3K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $730K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2029 |
$3.9M |
$1.4M |
$2.5M |
$85.9M |
| Aug 2029 |
$4.1M |
$1.4M |
$2.7M |
$83.3M |
| Jul 2029 |
$5.9M |
$1.7M |
$4.2M |
$81.2M |
| Jun 2029 |
$3.8M |
$1.3M |
$2.5M |
$76.9M |
| May 2029 |
$4.0M |
$1.5M |
$2.5M |
$74.4M |
| Apr 2029 |
$4.7M |
$1.7M |
$3.0M |
$71.9M |
| Mar 2029 |
$3.8M |
$1.8M |
$2.0M |
$68.9M |
| Feb 2029 |
$4.6M |
$1.6M |
$3.0M |
$66.8M |
| Jan 2029 |
$4.5M |
$1.7M |
$2.8M |
$63.8M |
| Dec 2028 |
$4.3M |
$1.5M |
$2.8M |
$61.0M |
| Nov 2028 |
$4.7M |
$1.6M |
$3.0M |
$58.2M |
| Oct 2028 |
$2.8M |
$1.4M |
$1.4M |
$55.2M |